| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 68.7 | 72.5 | 104.1 | 97.8 | 125.1 | 171.5 | +37.1% | |
| Change in working capital | (38.9) | (97.7) | (196.9) | (135.8) | (190.3) | (269.9) | −41.8% | |
| Operating cash flow | 165.1 | 281.8 | 216.3 | 291.9 | 342.7 | 318.4 | −7.1% | |
| Capital expenditure | (57.6) | (194.3) | (182.1) | (116.2) | (368.6) | (534.8) | −45.1% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Free cash flow | 107.6 | 87.5 | 34.2 | 175.8 | (25.9) | (216.5) | −734.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.